Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.77% first-year return on $53,553 initial cash invested.
-17.77%
Cash On Cash
1.3%
Cap Rate
0.2
DSCR
$1,144
Rent
-$793
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,144 income − $1,937 expenses = $793 out of pocket
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,553
Downpayment
20%
$33,860
Closing costs
1%
$1,693
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,144
Total Expenses
$1,937
Mortgage P&I
81%
$930
Property Taxes
34%
$387
Home Insurance
6%
$70
HOA
0%
$0
Property Management
15%
$172
CapEx
4%
$46
Vacancy
0%
$0
Maintenance
4%
$46
Other
25%
$286